[KOSSAN] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 98.71%
YoY- -2.23%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 4,430,164 1,313,144 1,112,001 980,965 990,492 816,053 755,035 34.26%
PBT 2,777,289 243,370 145,060 107,938 112,413 116,394 119,180 68.92%
Tax -668,458 -45,748 -28,878 -17,945 -19,320 -22,245 -24,752 73.12%
NP 2,108,831 197,622 116,182 89,993 93,093 94,149 94,428 67.73%
-
NP to SH 2,106,670 195,860 114,607 89,993 92,045 92,274 92,890 68.16%
-
Tax Rate 24.07% 18.80% 19.91% 16.63% 17.19% 19.11% 20.77% -
Total Cost 2,321,333 1,115,522 995,819 890,972 897,399 721,904 660,607 23.27%
-
Net Worth 3,889,741 1,577,567 13,556 1,221,383 1,131,858 997,570 895,255 27.71%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 612,557 - - - - - - -
Div Payout % 29.08% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 3,889,741 1,577,567 13,556 1,221,383 1,131,858 997,570 895,255 27.71%
NOSH 2,557,872 1,278,936 1,278,936 639,468 639,468 639,468 639,468 25.96%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 47.60% 15.05% 10.45% 9.17% 9.40% 11.54% 12.51% -
ROE 54.16% 12.42% 845.39% 7.37% 8.13% 9.25% 10.38% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 173.57 102.67 86.95 153.40 154.89 127.61 118.07 6.62%
EPS 82.54 15.31 8.96 13.75 14.39 14.43 14.53 33.54%
DPS 24.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.524 1.2335 0.0106 1.91 1.77 1.56 1.40 1.42%
Adjusted Per Share Value based on latest NOSH - 639,468
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 173.20 51.34 43.47 38.35 38.72 31.90 29.52 34.26%
EPS 82.36 7.66 4.48 3.52 3.60 3.61 3.63 68.17%
DPS 23.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5207 0.6168 0.0053 0.4775 0.4425 0.39 0.35 27.71%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.22 8.51 3.99 8.44 6.37 6.85 6.50 -
P/RPS 1.86 8.29 4.59 5.50 4.11 5.37 5.51 -16.54%
P/EPS 3.90 55.57 44.53 59.97 44.25 47.47 44.75 -33.38%
EY 25.63 1.80 2.25 1.67 2.26 2.11 2.23 50.16%
DY 7.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 6.90 3.76 4.42 3.60 4.39 4.64 -12.29%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/07/21 25/08/20 22/08/19 17/08/18 24/08/17 23/08/16 20/08/15 -
Price 3.29 14.64 4.18 4.43 7.15 6.24 7.31 -
P/RPS 1.90 14.26 4.81 2.89 4.62 4.89 6.19 -17.85%
P/EPS 3.99 95.60 46.65 31.48 49.67 43.24 50.32 -34.42%
EY 25.09 1.05 2.14 3.18 2.01 2.31 1.99 52.50%
DY 7.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 11.87 3.94 2.32 4.04 4.00 5.22 -13.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment